Flat HD9 2 beds 1 bath

Hall Ing Lane, Honley, Holmfirth HD9

Yorkshire and The Humber, England · HD9

Initial Investment

First Year

£186,250First Year

Profit From Rental Income

After 5 Years

£-16,366

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£152,453

↗ 27%After 5 Years

Return On Investment

73%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,596	£22,935	£23,508	£24,096	£24,819	£117,954
Total Expenses	£26,676	£26,756	£26,856	£26,959	£27,074	£134,321
Profit Before Tax	£-4,080	£-3,821	£-3,348	£-2,863	£-2,255	£-16,366
Profit After Tax	£-4,080	£-3,821	£-3,348	£-2,863	£-2,255	£-16,366
Change In Property Value	£19,775	£20,467	£33,288	£38,312	£40,611	£152,453
Net Return	£15,695	£16,646	£29,940	£35,449	£38,356	£136,086
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	8%	9%	16%	19%	21%	73%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change